Terraced
CW1
3 beds
1 bath
Audley Street, Crewe CW1
North West, England · CW1
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£11,748
↗ 29%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
113%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,132 | £9,269 | £9,501 | £9,738 | £10,030 | £47,670 |
| Total Expenses | £6,571 | £6,596 | £6,630 | £6,665 | £6,705 | £33,167 |
| Profit Before Tax | £2,561 | £2,673 | £2,871 | £3,073 | £3,326 | £14,504 |
| Profit After Tax | £2,074 | £2,165 | £2,325 | £2,489 | £2,694 | £11,748 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £5,974 | £6,182 | £9,911 | £11,220 | £11,948 | £45,235 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change